Nifty
Sensex
:
:
10710.80
36093.47
-129.85 (-1.20%)
-470.41 (-1.29%)

Consumer Food

Rating :
66/99

BSE: 531531 | NSE: HATSUN

605.50
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  609.80
  •  609.85
  •  598.00
  •  599.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2518
  •  15.14
  •  785.00
  •  565.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,733.07
  • 75.93
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,724.56
  • 0.66%
  • 11.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.54%
  • 1.05%
  • 14.82%
  • FII
  • DII
  • Others
  • 0%
  • 3.92%
  • 6.67%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.36
  • 10.17
  • 4.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.45
  • 17.36
  • 3.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.56
  • 24.01
  • -5.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 67.65
  • 86.59
  • 92.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.79
  • 19.48
  • 21.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.46
  • 23.94
  • 27.08

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 10
Mar 09
Net Sales
-
1,140.88
1,013.05
Net Sales Growth
-
12.62%
 
Cost Of Goods Sold
-
868.55
751.61
Gross Profit
-
272.33
261.44
GP Margin
-
23.87%
25.81%
Total Expenditure
-
1,077.53
952.05
Power & Fuel Cost
-
34.49
38.72
% Of Sales
-
3.02%
3.82%
Employee Cost
-
36.45
29.49
% Of Sales
-
3.19%
2.91%
Manufacturing Exp.
-
33.04
31.26
% Of Sales
-
2.90%
3.09%
General & Admin Exp.
-
24.10
21.30
% Of Sales
-
2.11%
2.10%
Selling & Distn. Exp.
-
68.19
58.90
% Of Sales
-
5.98%
5.81%
Miscellaneous Exp.
-
12.71
20.77
% Of Sales
-
1.11%
2.05%
EBITDA
-
63.35
61.00
EBITDA Margin
-
5.55%
6.02%
Other Income
-
2.93
1.82
Interest
-
27.83
21.32
Depreciation
-
26.81
21.68
PBT
-
11.64
19.82
Tax
-
8.85
7.95
Tax Rate
-
76.03%
40.11%
PAT
-
2.79
11.87
PAT before Minority Interest
-
2.79
11.87
Minority Interest
-
0.00
0.00
PAT Margin
-
0.24%
1.17%
PAT Growth
-
-76.50%
 
Unadjusted EPS
-
0.77
3.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Shareholder's Funds
53.52
57.15
Share Capital
6.79
11.87
Total Reserves
46.73
45.27
Non-Current Liabilities
334.19
240.83
Secured Loans
214.41
194.03
Unsecured Loans
100.07
35.64
Long Term Provisions
0.00
0.00
Current Liabilities
78.37
61.49
Trade Payables
48.01
36.70
Other Current Liabilities
28.30
20.76
Short Term Borrowings
0.00
0.00
Short Term Provisions
2.07
4.04
Total Liabilities
466.08
359.47
Net Block
322.13
166.42
Gross Block
438.17
257.15
Accumulated Depreciation
116.03
90.73
Non Current Assets
355.19
294.57
Capital Work in Progress
33.06
128.15
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
Other Non Current Assets
0.00
0.00
Current Assets
110.88
64.90
Current Investments
0.00
0.00
Inventories
57.06
27.89
Sundry Debtors
13.66
8.57
Cash & Bank
13.98
6.09
Other Current Assets
26.18
1.46
Short Term Loans & Adv.
24.76
20.89
Net Current Assets
32.51
3.41
Total Assets
466.07
359.47

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Cash From Operating Activity
41.66
55.70
PBT
11.64
19.82
Adjustment
53.98
40.08
Changes in Working Capital
-20.04
9.87
Cash after chg. in Working capital
45.58
69.77
Interest Paid
0.00
0.00
Tax Paid
-3.92
-14.06
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-84.55
-140.13
Net Fixed Assets
-85.93
Net Investments
0.14
Others
1.24
Cash from Financing Activity
50.78
78.67
Net Cash Inflow / Outflow
7.89
-5.75
Opening Cash & Equivalents
6.09
11.84
Closing Cash & Equivalent
13.98
6.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 10
Mar 09
Book Value (Rs.)
3.70
3.60
ROA
0.68%
3.30%
ROE
5.28%
22.80%
ROCE
12.05%
14.34%
Fixed Asset Turnover
3.28
3.94
Receivable days
3.56
3.09
Inventory Days
13.59
10.05
Payable days
14.25
14.52
Cash Conversion Cycle
2.90
-1.39
Total Debt/Equity
5.88
4.02
Interest Cover
1.42
1.93

News Update:


  • Hatsun Agro Products reports 35% rise in Q1 net profit
    19th Jul 2019, 10:24 AM

    Total income of the company increased by 15.82% at Rs 1,431.92 crore for Q1FY20

    Read More
  • Hatsun Agro Products - Quarterly Results
    18th Jul 2019, 17:39 PM

    Read More
  • Hatsun Agro Product to commence production of Cattle Feed unit in Solapur
    18th Jun 2019, 10:38 AM

    The plant has a production capacity of 100 Tonnes per day

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.